STATEMENT·Income statement
USD · GAAP
| METRIC | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TREND |
|---|---|---|---|---|---|---|
| Sales, Adj. | $8.9B | $7.1B | $7.4B | $10.5B | $10.8B | |
| YoY % | +30.0% | -20.1% | +4.1% | +41.3% | +2.9% | |
| P / Sales | 1.1x | 1.4x | 1.1x | 1.7x | 1.2x | |
| EV / Sales | 4.9x | 5.7x | 6.4x | 5.7x | 5.9x | |
| Gross Profit, Adj. | $8.0B | $6.0B | $4.7B | $7.0B | $7.3B | |
| YoY % | +18.1% | -25.4% | -21.4% | +49.7% | +4.4% | |
| Margin % | 89.6% | 83.6% | 63.2% | 66.9% | 67.8% | |
| EV / Gross Profit | 5.5x | 6.8x | 10.2x | 8.5x | 8.7x | |
| EBITDA, Adj. | $2.3B | $1.1B | $354.3M | $1.0B | $871.0M | |
| YoY % | +111.2% | -53.2% | -66.4% | +183.8% | -13.4% | |
| Margin % | 25.2% | 14.8% | 4.8% | 9.6% | 8.0% | |
| EV / EBITDA | 19.4x | 38.5x | 135.4x | 59.1x | 73.5x | |
| EBIT | $2.3B | $1.1B | $354.3M | $1.0B | $871.0M | |
| YoY % | +111.2% | -53.2% | -66.4% | +183.8% | -13.4% | |
| Margin % | 25.2% | 14.8% | 4.8% | 9.6% | 8.0% | |
| EV / EBIT | 19.4x | 38.5x | 135.4x | 59.1x | 73.5x | |
| Net Income | $1.7B | $777.2M | $263.1M | $669.3M | $630.8M | |
| YoY % | +116.7% | -53.1% | -66.1% | +154.4% | -5.7% | |
| Net Margin | 18.5% | 10.9% | 3.5% | 6.4% | 5.8% | |
| EPS (GAAP) | $6.13 | $3.06 | $1.10 | $2.99 | $2.83 | |
| YoY % | +131.3% | -50.1% | -64.1% | +171.8% | -5.4% |